Flat SE1 1 bed 1 bath

Old Kent Road, Bermondsey SE1

London, England · SE1

Initial Investment

First Year

£71,500First Year

Profit From Rental Income

After 5 Years

£-10,663

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£24,259

↗ 10%After 5 Years

Return On Investment

19%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,876	£10,024	£10,275	£10,532	£10,848	£51,554
Total Expenses	£12,311	£12,372	£12,440	£12,510	£12,584	£62,217
Profit Before Tax	£-2,435	£-2,348	£-2,165	£-1,978	£-1,736	£-10,663
Profit After Tax	£-2,435	£-2,348	£-2,165	£-1,978	£-1,736	£-10,663
Change In Property Value	£2	£2	£4,700	£8,390	£11,164	£24,259
Net Return	£-2,433	£-2,346	£2,535	£6,412	£9,428	£13,596
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-15%
Total Net Return (%)	-3%	-3%	4%	9%	13%	19%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change